[PERMAJU] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PERMAJU] PERMAJU INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -54.98%
YoY- 176.51%
Quarter Report
Latest QR
Upcoming QR
PERMAJU's Result
PERMAJU's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 281,958 235,636 215,539 205,108 209,229 220,266 184,334 32.72%
PBT 9,649 6,702 6,254 4,314 10,558 10,070 4,514 65.86%
Tax -767 -489 349 180 -575 -1,943 -2,840 -58.18%
NP 8,882 6,213 6,603 4,494 9,983 8,127 1,674 203.89%
-
NP to SH 8,882 6,213 6,603 4,494 9,983 8,127 1,674 203.89%
-
Tax Rate 7.95% 7.30% -5.58% -4.17% 5.45% 19.29% 62.92% -
Total Cost 273,076 229,423 208,936 200,614 199,246 212,139 182,660 30.71%
-
Net Worth 232,715 230,681 222,173 94,646 92,677 81,075 67,561 127.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 232,715 230,681 222,173 94,646 92,677 81,075 67,561 127.90%
NOSH 213,892 217,562 212,769 217,678 216,993 215,055 213,937 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.15% 2.64% 3.06% 2.19% 4.77% 3.69% 0.91% -
ROE 3.82% 2.69% 2.97% 4.75% 10.77% 10.02% 2.48% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 131.82 108.31 101.30 94.23 96.42 102.42 86.16 32.74%
EPS 4.15 2.86 3.10 2.06 4.60 3.78 0.78 204.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.088 1.0603 1.0442 0.4348 0.4271 0.377 0.3158 127.93%
Adjusted Per Share Value based on latest NOSH - 217,678
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.43 12.06 11.03 10.50 10.71 11.28 9.44 32.66%
EPS 0.45 0.32 0.34 0.23 0.51 0.42 0.09 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1181 0.1137 0.0484 0.0474 0.0415 0.0346 127.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.43 0.39 0.38 0.43 0.38 0.46 -
P/RPS 0.35 0.40 0.38 0.40 0.45 0.37 0.53 -24.14%
P/EPS 11.08 15.06 12.57 18.41 9.35 10.06 58.79 -67.09%
EY 9.03 6.64 7.96 5.43 10.70 9.94 1.70 204.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.37 0.87 1.01 1.01 1.46 -56.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 23/08/05 24/05/05 -
Price 0.48 0.43 0.40 0.40 0.38 0.51 0.37 -
P/RPS 0.36 0.40 0.39 0.42 0.39 0.50 0.43 -11.16%
P/EPS 11.56 15.06 12.89 19.38 8.26 13.50 47.29 -60.87%
EY 8.65 6.64 7.76 5.16 12.11 7.41 2.11 155.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.38 0.92 0.89 1.35 1.17 -47.86%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment